Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
28 GBX | -0.71% | +3.70% | -23.29% |
04-29 | Jadestone Energy swings to loss as revenue hurt by lower oil prices | AN |
04-29 | Transcript : Jadestone Energy plc, Q4 2023 Earnings Call, Apr 29, 2024 |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 199.3 | 565.5 | 387.7 | 528.5 | 414.9 | 189.2 | 189.2 | - |
Enterprise Value (EV) 1 | 248.1 | 525.2 | 305.6 | 410.7 | 291.5 | 251.2 | 271.6 | 132.4 |
P/E ratio | - | 13.6 x | -6.47 x | -37.9 x | 46.3 x | -2.58 x | 350 x | 1.87 x |
Yield | - | - | 1.28% | 1.7% | - | - | - | - |
Capitalization / Revenue | 1.76 x | 1.74 x | 1.78 x | 1.55 x | 0.98 x | 0.81 x | 0.38 x | 0.33 x |
EV / Revenue | 2.19 x | 1.61 x | 1.4 x | 1.21 x | 0.69 x | 0.81 x | 0.55 x | 0.23 x |
EV / EBITDA | -19.5 x | 3.02 x | 4.88 x | 2.6 x | 1.8 x | 2.77 x | 1.43 x | 0.46 x |
EV / FCF | 26.5 x | 6.01 x | 4.69 x | 8.89 x | 7.55 x | -1.15 x | -4.54 x | 1.16 x |
FCF Yield | 3.77% | 16.6% | 21.3% | 11.2% | 13.2% | -86.7% | -22% | 86.1% |
Price to Book | - | 2.51 x | 2.42 x | 3.73 x | 3.38 x | - | - | - |
Nbr of stocks (in thousands) | 461,009 | 461,043 | 461,043 | 465,081 | 448,368 | 540,817 | 540,817 | - |
Reference price 2 | 0.4322 | 1.227 | 0.8410 | 1.136 | 0.9253 | 0.3499 | 0.3499 | 0.3499 |
Announcement Date | 18/04/19 | 23/04/20 | 22/04/21 | 06/06/22 | 25/04/23 | 29/04/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 113.4 | 325.4 | 217.9 | 340.2 | 421.6 | 309.2 | 496.1 | 569.3 |
EBITDA 1 | -12.73 | 174.1 | 62.58 | 157.9 | 161.9 | 90.65 | 189.4 | 285.8 |
EBIT 1 | -27.1 | 83.36 | -44.94 | 9.889 | 72.04 | -60.94 | 53.94 | 153.4 |
Operating Margin | -23.9% | 25.62% | -20.62% | 2.91% | 17.09% | -19.71% | 10.87% | 26.95% |
Earnings before Tax (EBT) 1 | - | 73.28 | -57.24 | 1.08 | 62.54 | -102.8 | 20.35 | 122.9 |
Net income 1 | - | 40.5 | -60.18 | -13.74 | 8.522 | -91.27 | -7.55 | 98.82 |
Net margin | - | 12.45% | -27.61% | -4.04% | 2.02% | -29.52% | -1.52% | 17.36% |
EPS 2 | - | 0.0900 | -0.1300 | -0.0300 | 0.0200 | -0.1800 | 0.001000 | 0.1872 |
Free Cash Flow 1 | 9.358 | 87.38 | 65.14 | 46.17 | 38.61 | -171 | -59.8 | 114 |
FCF margin | 8.25% | 26.85% | 29.89% | 13.57% | 9.16% | -50.37% | -12.05% | 20.03% |
FCF Conversion (EBITDA) | - | 50.19% | 104.09% | 29.23% | 23.84% | - | - | 39.9% |
FCF Conversion (Net income) | - | 215.74% | - | - | 453.05% | - | - | 115.41% |
Dividend per Share 2 | - | - | 0.0108 | 0.0193 | - | - | - | - |
Announcement Date | 18/04/19 | 23/04/20 | 22/04/21 | 06/06/22 | 25/04/23 | 29/04/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S1 | 2021 S2 | 2022 S1 | 2023 S1 |
---|---|---|---|---|
Net sales | 138.2 | 202 | 225.6 | - |
EBITDA | - | 92.77 | 138.6 | - |
EBIT | 15.08 | -5.193 | 92.04 | - |
Operating Margin | 10.92% | -2.57% | 40.79% | - |
Earnings before Tax (EBT) | 11.15 | -10.07 | 87.25 | - |
Net income | 2.495 | -16.24 | 49.49 | - |
Net margin | 1.81% | -8.04% | 21.93% | - |
EPS 1 | 0.0100 | -0.0400 | 0.1000 | -0.1300 |
Dividend per Share | 0.005900 | 0.0134 | 0.006500 | - |
Announcement Date | 09/09/21 | 06/06/22 | 20/09/22 | 19/09/23 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 48.8 | - | - | - | - | 7.99 | 82.4 | - |
Net Cash position 1 | - | 40.3 | 82.1 | 118 | 123 | - | - | 56.8 |
Leverage (Debt/EBITDA) | -3.836 x | - | - | - | - | 0.1035 x | 0.435 x | - |
Free Cash Flow 1 | 9.36 | 87.4 | 65.1 | 46.2 | 38.6 | -171 | -59.8 | 114 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | -5.48% | -2.05% | 1.1% | - | - | - |
Assets 1 | - | - | 1,098 | 670.8 | 774.9 | - | - | - |
Book Value Per Share | - | 0.4900 | 0.3500 | 0.3000 | 0.2700 | - | - | - |
Cash Flow per Share 2 | 0.0600 | 0.3100 | 0.1800 | 0.2200 | 0.2600 | -0.0200 | 0.2400 | 0.3800 |
Capex 1 | 8.41 | 57.3 | 19.5 | 55.9 | 82.6 | 112 | 118 | 155 |
Capex / Sales | 7.41% | 17.59% | 8.93% | 16.44% | 19.6% | 32.99% | 23.85% | 27.27% |
Announcement Date | 18/04/19 | 23/04/20 | 22/04/21 | 06/06/22 | 25/04/23 | 29/04/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-23.29% | 190M | |
+7.76% | 294B | |
+5.32% | 146B | |
+57.31% | 128B | |
+17.95% | 80.27B | |
+8.97% | 74.75B | |
+19.90% | 62.53B | |
+8.29% | 57.13B | |
+9.99% | 48.14B | |
+27.44% | 34.96B |
- Stock Market
- Equities
- JSE Stock
- Financials Jadestone Energy plc